Market announcement

EfTEN Real Estate Fund AS

LEI code

4851000008JBI71L7643

Size of the entity

Medium group

Economic activities

Financial and Insurance Activities

Industry sector(s)

Management company

Country of registered office

Estonia

General information

Categories

Other corporate action

Unique data record identifier

18032

Submission date and time

09.12.2025 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 30.11.2025

Message

EfTEN  Real Estate Fund AS teenis 2025. aasta novembris konsolideeritud üüritulu
2 703 tuhat  eurot,  püsides  oktoobriga  samal  tasemel.  Fondi konsolideeritud
puhasüüritulu  (NOI) oli novembris 2 568 tuhat  eurot, vähenedes kuuga 6 tuhande
euro võrra.

2025. aasta üheteistkümne kuu jooksul teenis fond konsolideeritud üüritulu kokku
29,08 miljonit  eurot, mis on  3,1% rohkem kui eelmisel  aastal samal perioodil.
Konsolideeritud  EBITDA  ulatus  samal  perioodil 24,45 miljoni euroni, kasvades
aastatagusega võrreldes 1,9%.

Korrigeeritud rahavoog (EBITDA miinus laenude tagasimaksed miinus intressikulud)
ulatus üheteistkümne kuu kokkuvõttes 11,9 miljoni euroni, kasvades aastatagusega
võrreldes   19,9%, peamiselt  seoses  uute  kinnisvarainvesteeringute  soetusega
eelmise  aasta  sügisel  ja  käesoleva  aasta  kevadel  ning tulenevalt EURIBORi
langusest.  Fondi  laenude  kaalutud  keskmine  intressimäär  oli novembri lõpus
3,99%.

Fondi  konsolideeritud 11 kuu  tulemuste põhjal  on fond  teeninud investoritele
potentsiaalset  brutodividendi 82,91 senti aktsia kohta, mis on 12,5% rohkem kui
eelmise  aasta  samal  perioodil.  Fondivalitseja  jätkab  aktiivselt portfellis
olevate   tugevate   rahavoogudega   objektide   pangalaenude  refinantseerimist
eesmärgiga kasvatada dividendimaksete võimekust.

Novembris laekus fondile suunatud aktsiaemissiooni tulemusel 1,6 miljonit eurot.
Uus   aktsiakapital   kanti   äriregistrisse  27.11.2025 ning  uued  aktsiad  on
kauplemises alates 02.12.2025.

Fondi puhasväärtus (NAV) aktsia kohta oli novembri lõpus 20,7218 eurot, kasvades
kuuga 0,7%.
EPRA NRV oli novembri lõpus 21,6145 eurot, suurenedes 0,6%.

Marilin Hein
Finantsjuht
Tel. 6559 515
E-mail: [email protected] (mailto:[email protected])

Content of announcement in English

Title

Net Asset Value of EfTEN Real Estate Fund AS as of 30 November 2025

Message

EfTEN  Real Estate  Fund AS  generated consolidated  rental income of EUR 2,703
thousand in November 2025, remaining at the same level as in October. The Fund's
consolidated  net rental income (NOI) amounted to EUR 2,568 thousand, decreasing
by EUR 6 thousand month-on-month.

Over  the eleven months of 2025, the Fund earned a total of EUR 29.08 million in
consolidated rental income, an increase of 3.1% compared to the same period last
year. Consolidated EBITDA for the period reached EUR 24.45 million, representing
1.9% increase year-on-year.

The  adjusted cash flow  (EBITDA minus loan  principal repayments minus interest
expenses)  totalled EUR 11.9 million for  the eleven-month period, increasing by
19.9% year-on-year. The increase was primarily driven by the cash flows from new
investment  properties acquired in the autumn of  last year and in the spring of
the  current year, as  well as by  the decrease in  EURIBOR. The Fund's weighted
average interest rate on loans was 3.99% at the end of November.

Based  on the consolidated results  for the eleven months  of 2025, the Fund has
generated  potential  gross  dividends  of  82.91 cents per share for investors,
which  is 12.5% more than in  the same period last  year. The management company
continues  to actively  refinance bank  loans secured  by properties with strong
cash  flows, with the  objective of increasing  the Fund's dividend distribution
capacity.

As a result of the Fund's share issue in November, the consolidated cash balance
increased  by  EUR  1.6 million.  The  new  share capital were registered in the
Commercial  Register on 27 November  2025 and new shares  are listed on December
2, 2025.

The  Fund's  net  asset  value  (NAV)  per  share  was EUR 20.7218 at the end of
November, increasing by 0.7% over the month. The EPRA NRV was EUR 21.6145 at the
end of November, increasing by 0.6%.

Marilin Hein
CFO
Phone +372 6559 515
E-mail: [email protected] (mailto:[email protected])